| Revenue | DKK 1,4M | +3% |
| EBITDA | DKK 1,4M | +3% |
| Net profit | DKK 1,1M | +2% |
| Total assets | DKK 3,1M | +52% |
| Equity | DKK 2,3M | +89% |
| Employees | 2 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | -76 | 9 | 1 | 92 | 519 | -379 | 1.025 | 1.398 | 1.443 |
| Staff expenses | -0 | -0 | -0 | -0 | -210 | -613 | -78 | -0 | -0 |
| EBITDA | -76 | 9 | 1 | 92 | 309 | -992 | 946 | 1.398 | 1.443 |
| Depreciation & amort. | -2 | -7 | -7 | -6 | -18 | -55 | -9 | -9 | -9 |
| EBIT | -78 | 2 | -6 | 87 | 291 | -1.048 | 937 | 1.389 | 1.433 |
| Net financials | -27 | -38 | -49 | -56 | -53 | -57 | -11 | -2 | -26 |
| Profit before tax | -105 | -36 | -55 | 31 | 238 | -1.104 | 925 | 1.387 | 1.408 |
| Tax | -16 | -7 | -11 | 8 | 49 | -18 | -21 | 305 | 304 |
| Net profit | -89 | -29 | -44 | 22 | 189 | -1.087 | 946 | 1.082 | 1.104 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 418 | 566 | 1.663 | 1.584 | 1.793 | 1.422 | 2.429 | 2.009 | 3.055 |
| Equity | -39 | 133 | 89 | 111 | 300 | -786 | 160 | 1.241 | 2.346 |
| Long-term debt | 0 | 0 | 105 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 456 | 434 | 1.470 | 1.473 | 1.475 | 2.208 | 2.269 | 757 | 701 |
| Total debt | 456 | 434 | 1.574 | 1.473 | 1.475 | 2.208 | 2.269 | 757 | 701 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MB Management | Management | 2017 | — | — |
MØ Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2022 | |
| Individual | 33.3% | 33.3% | 2015 | |
DODONA Holding Aps | Company | 100.0% | 100.0% | 2020 |
| Individual | 33.3% | 33.3% | 2015 | |
Buus Willer Holding ApS | Company | 20.0% | 20.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Buus Willer | Management | 0 companies |
| Michael Østergaard | Chief Executive Officer | 0 companies |